BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2520 Chatham Cir, Kissimmee, FL, 34746

3 bed • 2 bath • 9 guests • $374,600

BNB

Calc

Annual Revenue

$38,128

Profit (Cash Flow)

-$5,778

Cap Rate

5.2%

Annual Revenue

$38,128

AirDNA projects $136/night at 69% occupancy ($34,274). Airbtics projects $143/night at 73% occupancy ($38,127). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $143 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$26,549$37,902$49,993$65,967
Occupancy67%75%85%89%
Nightly Rate$106$134$156$195

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Amazing 3 Bedroom Condo Near Disney & Universal
$34,312
$107
87%
323$120✅✅❌Y / Y⭐️ 5 (177)
Luxury Vacation Home with pool
$42,559
$156
69%
32.54$130✅❌❌Y / Y⭐️ 5 (19)
Sweet Retreat Sweetwater Club Condo
$27,914
$86
86%
322$120✅✅❌Y / Y⭐️ 4.5 (220)
Lovely 3-bedroom with pool and more
$48,020
$158
82%
323$110✅❌✅Y / Y⭐️ 4.8 (72)
Hot tub, Pool table, King bed!
$56,458
$190
75%
321$179✅✅✅Y / Y⭐️ 5 (105)
Your Florida Getaway! Chatham Park Rental
$31,319
$139
61%
324$130✅❌❌Y / Y⭐️ 5 (68)
Stylish condo 7 miles to Disney.
$38,871
$126
80%
321$150✅✅❌Y / Y⭐️ 5 (115)
Waterview Condo Close to Disney
$32,737
$97
91%
323$130✅❌✅Y / Y⭐️ 5 (95)
Vacation Home 3 bedroom/2 full bath/private pool
$56,493
$155
99%
323$150✅❌✅Y / Y⭐️ 5 (109)
Spacious 3BR near Disney, Pool, Clubhouse & gym
$36,144
$101
81%
322$125✅❌❌Y / Y⭐️ 5 (313)
Luxury 3bed Villa with private pool/heated Jacuzzi
$44,985
$134
89%
32.53$135✅✅❌Y / Y⭐️ 5 (177)
The Den! Pool and Pond Views, 5 Miles to Disney
$57,292
$239
65%
323$130✅❌✅Y / Y⭐️ 5 (4)
LOVELY 3-BEDROOM VILLA CLOSE TO THEME PARKS
$21,720
$106
52%
322$99✅✅❌Y / Y⭐️ 4.5 (96)
Fancy renovated 3/2 Apt close to Parks w amenities
$34,072
$120
73%
322$113✅✅❌Y / Y⭐️ 5 (233)
Modern House w Pool NEAR Disney and Theme Parks!
$41,661
$152
66%
322$149✅❌❌Y / Y⭐️ 5 (82)
Entire gorgeous condo close to parks. Sanitized
$37,212
$116
83%
323$165✅❌❌Y / Y⭐️ 4.8 (94)
Disney vacation home rental.
$39,228
$134
79%
324$80✅❌❌Y / Y⭐️ 5 (154)
Cozy and renovated 3bdr, with pool, near Disney!
$38,386
$138
75%
323$140✅❌❌Y / Y⭐️ 4.9 (63)
Home Sweet Home/Clean&Sanitized
$14,400
$104
31%
322$120✅❌❌Y / Y⭐️ 4.5 (7)
Private pool-Disney & Universal
$47,076
$144
88%
322$145✅❌❌Y / Y⭐️ 4.5 (8)
SW40 - 3 Bedroom Tropical Oasis near Attractions
$93,756
$284
89%
323$115✅❌❌Y / Y⭐️ 5 (100)
Pet Friendly! Disney Escape with Mickey! Pool!
$38,430
$131
77%
323$140✅✅✅Y / Y⭐️ 5 (24)
Exclusive villa & lake views, minutes from Disney!
$38,501
$142
71%
324$190✅❌✅Y / Y⭐️ 4.5 (64)
Brittany-Perfect 3 BR Pool Home
$54,966
$192
76%
322$185✅❌❌Y / Y⭐️ 4.5 (6)
Brittany - Perfect 3 BR Pool Home
$51,114
$178
76%
321$190✅❌❌Y / Y⭐️ 4 (7)
Family Home in Kissimmee Near All Attractions!
$30,664
$139
56%
322$200✅❌❌Y / Y⭐️ 4.5 (42)
Cozivill
$35,246
$105
89%
322$95✅❌❌Y / Y⭐️ 5 (22)
Bright&spacious 3brm near Disney
$21,268
$108
52%
322$115✅✅✅Y / Y⭐️ 5 (16)
Cozy and modern 3BR/2ba Home w/ private Pool
$38,667
$158
64%
323$165✅❌❌Y / Y⭐️ 5 (109)
Magical Condo near Disney and outlets
$28,715
$106
72%
322$120✅✅❌Y / Y⭐️ 4.6 (67)
✪MODERN & SPACIOUS 3BD/2BA VILLA✪ Close to Disney!
$16,893
$102
41%
322$99✅✅❌Y / Y⭐️ 4.7 (70)
Kissimmee Condo w/ Private Porch < 7 Mi to Disney!
$27,740
$104
68%
322$155✅❌❌Y / Y⭐️ 4.5 (18)
Luxury Home Close to Disney! Pool Lake Sunset View
$99,062
$290
92%
333$150✅❌❌Y / Y⭐️ 5 (29)
Sweet Main Floor Home in Sweetwater
$30,069
$94
86%
322$178✅❌❌Y / Y⭐️ 4.5 (49)
Amazing Villa Minutes From Disney - Special Rate
$29,738
$110
73%
323$129✅✅❌Y / Y⭐️ 5 (47)
The Blue Vacay
$47,640
$180
70%
322$170✅❌✅Y / Y⭐️ 4.7 (16)
Adventure Villa - Min. to Disney- Private Pool
$21,822
$146
37%
32.53$225✅❌❌Y / Y⭐️ 4.5 (33)
2492 Your home away from Home!
$41,688
$134
85%
322$0✅✅✅Y / Y⭐️ 4.5 (5)
3 Bed/2.5 bath So beautiful You`ll get Goose Bumps
$60,938
$225
74%
331$0✅❌✅Y / Y⭐️ 4.8 (59)
Newly renovated. Cozy Stylish Condo 7mi to Disney
$34,658
$109
83%
321$150✅✅❌Y / Y⭐️ 4.9 (74)

Return Metrics

-6.1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,778-$11,556-$17,334-$23,112-$28,890-$57,781-$173,343
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$299,680$299,680$299,680$299,680$299,680$299,680$299,680
Down Payment$74,920$74,920$74,920$74,920$74,920$74,920$74,920
Property Appreciation$11,238$22,813$34,735$47,015$59,664$128,831$534,652
Total Return$380,059$385,856$392,001$398,503$405,373$445,649$735,908

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.1%

Cap Rate

5.2%

Return on Investment

9.65%

property-location

2520 Chatham Cir Kissimmee, Florida, 34746

3 bed • 2 bath • 9 guests

Est. $1,797/mo

Agent

Inquire about this property

Contact Agent

$374,600

Zestimate

Kissimmee

Zoning


Laws

-13

Airbnb Investor Score

-$5,778

Annual Profit

5.2%

Cap Rate

-6.1%

Cash on Cash

$38,128

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 69% occupancy.Projected nightly rate is $143/night at 73% occupancy.

Top 61% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,560

Avg annual revenue

73%

Avg occupancy rate

$143

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$40k

$70k

$100k

Sign up to see the data on 40 all comparables

-$5,778

Profit

Revenue

$38,128

Operating Expenses

$18,637

Operating Income

$19,491

Mortgage & Taxes

$25,269

Profit (Cash Flow)

-$5,778

$94,658

Cash Investment

Down Payment

$74,920

Renos & Furnishing

$8,500

Closing Costs

$11,238

Total

$94,658

DSCR Ratio

Weak

0.77

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.1%

Cap Rate

5.2%

Profit (Cummulative)

-$5,778

$299,680

$8,500

$11,238

$0

Total Gain

$9,140

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$17,779

Deductible property tax

$3,709

Your total deduction

$44,062

Your adjusted annual income

$150,000 - $44,062 = $105,938


Taxes on $105,938 (30%)

$31,781

Your old tax bill

$45,000

Your new tax bill

$31,781


Estimated tax savings

$13,219

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,401 sqft

Year built:

1992

Size:

1,380 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 5,401 sqft
  • Building area: 1,380 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer
  • Price per square foot: $271

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 112528279500010370
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $292,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $374,600


Schools

  • High School: Poinciana High School with 4/10 star rating